Wheels Up Announces Second Quarter Results

PR Newswire

ATLANTA, Aug. 4, 2026

Premium fleet and Signature Membership growth continue to drive commercial, operational and financial progress

Over 100 Brand Days with zero cancellations year-to-date, marking a new reliability milestone

Multi-year extension of Delta's $100M revolving credit facility commitment reflects continued support from lead investor group

ATLANTA, Aug. 4, 2026 /PRNewswire/ -- Wheels Up Experience Inc. (NYSE:UP) today announced financial results for the second quarter of 2026. Highlights of the quarter, including GAAP results, non-GAAP financial measures and key operating metrics, are on pages three to five and incorporated herein.

Wheels Up

Commentary from Wheels Up's Chief Executive Officer George Mattson about the Company's financial and operating results for the second quarter of 2026 is included in an Investor Letter that can be found on Wheels Up's Investor Relations website at https://investors.wheelsup.com.

Second Quarter 2026 Results

"Wheels Up made meaningful progress this quarter, completing our fleet modernization, reaching record levels of operational reliability, strengthening our Delta partnership, and building momentum with our Signature Membership," said George Mattson, Wheels Up Chief Executive Officer. "The entire Wheels Up team is focused on delivering a great experience for our customers while also making the business more efficient, scalable and profitable.  With the legacy fleet transition behind us and technology investments like BrokerOS expected to drive growth in our charter business, we enter the second half of the year with increasing confidence in our ability to execute against our plan and create long-term value for shareholders."

Business Highlights

__________________

(1)

Reflects Wheels Up Signature members and Custom Enterprise Solutions accounts modeled after Wheels Up Signature Membership.

Financial and Operating Highlights(1)


Three Months Ended June 30,



(in thousands, except Live Flight Legs, Private Jet Gross Bookings
per Live Flight Leg, Utility and percentages)

2026


2025


% Change

Total Gross Bookings

$      241,824


$      261,948


(8) %







Private Jet Gross Bookings

$      190,690


$      208,326


(8) %







Live Flight Legs

8,649


11,971


(28) %







Private Jet Gross Bookings per Live Flight Leg

$        22,048


$        17,403


27 %







Utility(2)

49.5


41.1


20 %







Completion Rate

99.4 %


97.5 %


2 pp







On-Time Performance (A-30)

86.8 %


80.3 %


6 pp







On-Time Performance (D-60)

94.4 %


88.8 %


6 pp







3+ Hour Delay Rate

1.2 %


2.8 %


(2) pp








Six Months Ended June 30,




2026


2025


% Change

Total Gross Bookings

$      508,991


$      503,850


1 %







Private Jet Gross Bookings

$      383,849


$      413,619


(7) %







Live Flight Legs

16,442


22,866


(28) %







Private Jet Gross Bookings per Live Flight Leg

$       23,346


$       18,089


29 %



Three Months Ended June 30,





(In thousands, except percentages)

2026


2025


$ Change


% Change

Revenue

$    181,999


$    189,637


$    (7,638)


(4) %

Gross profit

$        9,565


$        2,192


$     7,373


336 %

Adjusted Contribution

$      22,545


$      23,070


$       (526)


(2) %

Adjusted Contribution Margin

12.4 %


12.2 %


N/A


 0.2 pp

Net loss

$   (107,249)


$     (82,299)


$  (24,950)


(30) %

Adjusted EBITDA

$     (26,162)


$     (31,218)


$     5,056


16 %

Adjusted EBITDAR

$     (19,934)


$     (27,300)


$     7,366


27 %










Six Months Ended June 30,





(In thousands, except percentages)

2026


2025


$ Change


% Change

Revenue

$    350,921


$    367,167


$  (16,246)


(4) %

Gross profit

$        7,577


$        1,088


$     6,489


596 %

Adjusted Contribution

$      37,319


$      45,511


$    (8,192)


(18) %

Adjusted Contribution Margin

10.6 %


12.4 %


N/A


 (2) pp

Net loss

$   (190,207)


$   (181,612)


$    (8,595)


(5) %

Adjusted EBITDA

$     (56,716)


$     (61,881)


$     5,165


8 %

Adjusted EBITDAR

$     (40,726)


$     (52,605)


$   11,879


23 %

Net cash used in operating activities

$   (191,263)


$   (110,804)


$  (80,459)


(73) %

__________________

(1)

For information regarding Wheels Up's use and definitions of our key operating metrics and non-GAAP financial measures, see "Definitions of Key Operating Metrics," "Definitions of Non-GAAP Financial Measures," "Reconciliations of Non-GAAP Financial Measures" and "Update to Non-GAAP Definitions - Adjustments for Accounting Gains and Losses from Aircraft Sales" sections herein.

(2)

For the three months ended June 30, 2026, Utility for the Embraer Phenom 300 series, Bombardier Challenger 300 series and legacy fleet aircraft in our controlled fleet were 46.9, 62.5 and 8.0 hours, respectively. For the three months ended June 30, 2025, Utility for the Embraer Phenom 300 series, Bombardier Challenger 300 series and legacy fleet aircraft in our controlled fleet were 49.0, 54.0 and 40.6 hours, respectively. The decline in Utility of our legacy fleet aircraft during the three months ended June 30, 2026 reflects our decision to retire those aircraft from revenue service in April 2026.

N/A Not applicable

About Wheels Up

Wheels Up is a leading global provider of on-demand private aviation with a large, diverse fleet and a network of safety-vetted charter operators, all committed to safety and service. Customers access charter and membership programs and premium commercial travel benefits through a strategic partnership with Delta Air Lines. Wheels Up also provides cargo services to a range of clients, including individuals and government organizations, via Air Partner Cargo. With the Wheels Up app and website, members can easily search, book, and fly. For more information, visit www.wheelsup.com.

Cautionary Note Regarding Forward-Looking Statements

This press release contains certain "forward-looking statements" within the meaning of the U.S. federal securities laws. Forward-looking statements provide current expectations of future circumstances or events based on certain assumptions and include any statement, projection or forecast that does not directly relate to any historical or current fact. Forward-looking statements are subject to known and unknown risks, uncertainties, assumptions and other important factors, many of which are outside of the control of Wheels Up Experience Inc. ("Wheels Up", "we", "us", "our" or the "Company"), that could cause actual results to differ materially from the results discussed in the forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding:  (i) Wheels Up's growth plans, market conditions in the private aviation industry and the anticipated success of Wheels Up's sales efforts and service offerings, including its membership program and charter solutions; (ii) Wheels Up's ongoing business transformation, including its efforts to scale its premium aircraft fleet, dispose of retired legacy aircraft and implement operational efficiency and cost control initiatives, and its ability to execute such transformation on the timeline that it currently anticipates and realize the anticipated commercial, financial and operational benefits during and after the expected period of transition; (iii) Wheels Up's ability to achieve its financial goals on the most recent schedule that it has announced; (iv) Wheels Up's liquidity, working capital levels, future cash flows, debt and capital resources, and its ability to perform under its contractual and debt obligations in the future; (v) the potential benefits or impacts to Wheels Up from strategic actions, including, among others, acquisitions and divestitures, new debt or equity financings, refinancings of existing debt and commercial arrangements; and (vi) the impacts of general economic and geopolitical conditions on Wheels Up's business and the aviation industry, including due to, among others, changes in interest rates, inflation, foreign currencies, taxes, tariffs and trade policies, domestic and foreign hostilities, government shutdowns or funding changes, and other factors that influence consumer and business spending decisions or cost dynamics. The words "anticipate," "believe," "can," "continue," "could," "estimate," "expect," "future," "intend," "may," "might," "plan," "possible," "potential," "predict," "project," "should," "strive," "would" and similar expressions may identify forward-looking statements, but the absence of these words does not mean that statement is not forward-looking. We have identified certain known material risk factors applicable to Wheels Up under Part I, Item 1A "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2025 filed with the U.S. Securities and Exchange Commission ("SEC") on March 10, 2026, under Part II, Item 1A "Risk Factors" in our Quarterly Report on Form 10-Q for the three months ended March 31, 2026 filed with the SEC on May 11, 2026 and in our other filings with the SEC. It is not always possible for us to predict how new risks and uncertainties that arise from time to time may affect us. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Except as required by law, we do not intend to update any of these forward-looking statements after the date of this press release.

Use of Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures, such as Adjusted EBITDA, Adjusted EBITDAR, Adjusted Contribution and Adjusted Contribution Margin. These non-GAAP financial measures are in addition to, and not a substitute for or superior to, measures of financial performance prepared in accordance with U.S. generally accepted accounting principles ("GAAP") and should not be considered as an alternative to any performance measures derived in accordance with GAAP. Definitions and reconciliations of non-GAAP financial measures to their most comparable GAAP counterparts are included in the sections titled "Definitions of Non-GAAP Financial Measures" and "Reconciliations of Non-GAAP Financial Measures," respectively, in this press release. Wheels Up believes that these non-GAAP financial measures provide useful supplemental information to investors about Wheels Up. However, there are certain limitations related to the use of these non-GAAP financial measures and their nearest GAAP measures, including that they exclude significant expenses that are required to be recorded in Wheels Up's financial measures under GAAP. Other companies may calculate non-GAAP financial measures differently, or may use other measures to calculate their financial performance, and therefore, Wheels Up's non-GAAP financial measures may not be directly comparable to similarly titled measures of other companies. Additionally, to the extent that forward-looking non-GAAP financial measures are provided, they are presented on a non-GAAP basis without reconciliations of such forward-looking non-GAAP financial measures due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations.

For more information on these non-GAAP financial measures, see the sections titled "Definitions of Non-GAAP Financial Measures," "Reconciliations of Non-GAAP Financial Measures" and "Update to Non-GAAP Definitions - Adjustments for Accounting Gains and Losses from Aircraft Sales" included in this press release.

Contacts

Investors:
ir@wheelsup.com 

Media:
press@wheelsup.com 

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands except share and per share data)

 


Three Months Ended June 30,


Change in


2026


2025


$


%

Revenue

$   181,999


$   189,637


$    (7,638)


(4) %









Costs and expenses:








Cost of revenue (exclusive of items shown separately below)

160,314


173,955


(13,641)


(8) %

Technology and development

8,842


9,358


(516)


(6) %

Sales and marketing

26,747


24,385


2,362


10 %

General and administrative

31,666


30,232


1,434


5 %

Depreciation and amortization

12,120


13,490


(1,370)


(10) %

Impairment on legacy fleet retirement

12,736



12,736


— %

(Gain) on sale of aircraft held for sale

(590)


(2,203)


1,613


(73) %

Loss (gain) on disposal of assets, net

4,555


20


4,535


100 %

Total costs and expenses

256,390


249,237


7,153


3 %









Loss from operations

(74,391)


(59,600)


(14,791)


(25) %









Other (expense) income








Loss on extinguishment of debt

(25)


(22)


(3)


14 %

Loss on divestiture

(507)



(507)


— %

Interest income

566


836


(270)


(32) %

Interest expense

(32,950)


(22,084)


(10,866)


49 %

Other (expense) income, net

(61)


(470)


409


(87) %

Total other (expense) income

(32,977)


(21,740)


(11,237)


52 %









Loss before income taxes

(107,368)


(81,340)


(26,028)


(32) %









Income tax benefit (expense)

119


(959)


1,078


112 %









Net loss

(107,249)


(82,299)


(24,950)


(30) %

Less: Net loss attributable to non-controlling interests




— %

Net loss attributable to Wheels Up Experience Inc

$  (107,249)


$    (82,299)


$  (24,950)


(30) %









Net loss per share of Class A common stock:








Basic and diluted

$       (2.97)


$       (2.35)


$     (0.62)


(26) %









Weighted-average shares of Class A common stock outstanding:








Basic and diluted

36,116,200


34,949,848


1,166,352


3.3 %

 

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, in thousands except share and per share data)

 


Six Months Ended June 30,


Change in


2026


2025


$


%

Revenue

$   350,921


$   367,167


$  (16,246)


(4) %









Costs and expenses:








Cost of revenue (exclusive of items shown separately below)

319,510


332,379


(12,869)


(4) %

Technology and development

17,581


19,882


(2,301)


(12) %

Sales and marketing

48,930


46,546


2,384


5 %

General and administrative

58,503


87,049


(28,546)


(33) %

Depreciation and amortization

23,834


33,700


(9,866)


(29) %

Impairment on legacy fleet retirement

12,736



12,736


— %

(Gain) on sale of aircraft held for sale

(3,098)


(8,754)


5,656


(65) %

Loss (gain) on disposal of assets, net

4,672


(3,269)


7,941


100 %

Total costs and expenses

482,668


507,533


(24,865)


(5) %









Loss from operations

(131,747)


(140,366)


8,619


(6) %









Other (expense) income








Loss on extinguishment of debt

(42)


(60)


18


(30) %

Loss on divestiture

(507)



(507)


— %

Interest income

808


1,984


(1,176)


(59) %

Interest expense

(58,257)


(41,964)


(16,293)


39 %

Other (expense) income, net

(72)


(169)


97


(57) %

Total other (expense) income

(58,070)


(40,209)


(17,861)


44 %









Loss before income taxes

(189,817)


(180,575)


(9,242)


5 %









Income tax benefit (expense)

(390)


(1,037)


647


(62) %









Net loss

(190,207)


(181,612)


(8,595)


5 %

Less: Net loss attributable to non-controlling interests




— %

Net loss attributable to Wheels Up Experience Inc

$  (190,207)


$  (181,612)


$    (8,595)


5 %









Net loss per share of Class A common stock:








Basic and diluted

$       (5.25)


$       (5.20)


$     (0.61)


26 %









Weighted-average shares of Class A common stock outstanding:








Basic and diluted

36,196,703


34,932,080


1,166,352


3.3 %

 

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited, in thousands, except share data)

 


June 30, 2026


December 31, 2025

ASSETS




Current assets:




Cash and cash equivalents

$           86,309


$          133,926

Accounts receivable, net

28,160


24,249

Parts and supplies inventories

1,952


11,586

Aircraft held for sale

64,391


18,463

Prepaid expenses

20,574


27,091

Other current assets

20,540


34,042

Total current assets

221,926


249,357

Property and equipment, net

223,267


219,729

Operating lease right-of-use assets

104,927


111,886

Goodwill

208,786


209,897

Intangible assets, net

65,153


75,102

Restricted cash

33,766


30,577

Other non-current assets

68,741


72,266

Total assets

$          926,566


$          968,814





LIABILITIES AND EQUITY




Current liabilities:




Current maturities of long-term debt

$           21,070


$           19,039

Accounts payable

26,590


20,443

Accrued expenses

81,789


104,010

Deferred revenue, current

626,891


738,852

Other current liabilities

28,917


25,212

Total current liabilities

785,257


907,556

Long-term debt, net

581,184


316,358

Operating lease liabilities, non-current

112,158


121,067

Other non-current liabilities

8,265


15,934

Total liabilities

1,486,864


1,360,915





Equity:




Common Stock, $0.0001 par value; 75,000,000 authorized; 36,369,167 and
36,179,503 issued and 36,270,053 and 36,100,887 shares outstanding as of
June 30, 2026 and December 31, 2025, respectively

4


4

Additional paid-in capital

2,044,408


2,020,477

Accumulated deficit

(2,587,319)


(2,397,112)

Accumulated other comprehensive loss

(7,308)


(5,633)

Treasury stock, at cost, 99,114 and 78,616 shares, respectively

(10,082)


(9,836)

Total Wheels Up Experience Inc. stockholders' equity

(560,298)


(392,101)

Non-controlling interests


Total equity

(560,298)


(392,101)

Total liabilities and equity

$          926,566


$          968,814

 

WHEELS UP EXPERIENCE INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, in thousands)

 


Six Months Ended June 30,


2026


2025

Cash flows from operating activities




Net loss

$           (190,207)


$           (181,612)

Adjustments to reconcile net loss to net cash used in operating activities:




Depreciation and amortization

23,834


33,700

Equity-based compensation

23,931


20,956

Payment-in-kind interest

31,551


26,492

Amortization of deferred financing costs and debt discount

21,292


5,694

Reserve for excess and obsolete inventory

4,984


Impairment on legacy fleet retirement

12,736


Gain on sale of aircraft held for sale

(7,464)


(9,429)

Loss (gain) on disposal of assets, net

4,730


(3,148)

Impairment of right-of-use assets


20,218

Other

2,963


(705)

Changes in assets and liabilities:




Accounts receivable

(4,062)


(4,965)

Parts and supplies inventories

4,651


(857)

Prepaid expenses

9,199


1,686

Other non-current assets

3,465


2,095

Accounts payable

6,269


4,748

Accrued expenses

(23,625)


2,731

Deferred revenue

(114,861)


(24,915)

Other assets and liabilities

(649)


(3,493)

Net cash used in operating activities

(191,263)


(110,804)





Cash flows from investing activities:




Purchases of property and equipment

(115,215)


(30,465)

Capitalized software development costs

(3,583)


(5,893)

Proceeds from sale of divested business, net

(204)



Proceeds from sale of aircraft held for sale, net

52,481


55,122

Other


1,150

Net cash (used in) provided by investing activities

(66,521)


19,914





Cash flows from financing activities:




Purchase of shares for treasury

(244)


(195)

Proceeds from long-term debt

353,114


19,551

Repayments of long-term debt

(136,879)


(36,898)

Payment of debt issuance costs

(2,222)


(18)

Net cash provided by (used in) financing activities

213,769


(17,560)





Effect of exchange rate changes on cash, cash equivalents and restricted cash

(413)


3,224





Net decrease in cash, cash equivalents and restricted cash

(44,428)


(105,226)

Cash, cash equivalents and restricted cash, beginning of period

164,503


246,468

Cash, cash equivalents and restricted cash, end of period

$            120,075


$            141,242

Definitions of Key Operating Metrics

Definitions of our key operating metrics are below. From time to time, we may adjust the definitions and calculations of our key operating metrics to reflect changes in our business or new data types, or to improve the accuracy and usefulness of such metrics. Our calculation of our key operating metrics may not be comparable to similarly titled measures reported by other companies. 

Total Gross Bookings and Private Jet Gross Bookings.  We define Total Gross Bookings as the total gross spend by our members and customers on all private jet flight services under our membership program and charter offerings, all group charter flights, which are charter flights with 15 or more passengers ("Group Charter Flights"), and all cargo flight services ("Cargo Services"). We believe Total Gross Bookings provides useful information about the scale of the overall global aviation solutions that we provide our members and customers.

We define Private Jet Gross Bookings as the total gross spend by our members and customers on all private jet flight services under our membership program and charter offerings (excluding Group Charter Flights and Cargo Services). We believe Private Jet Gross Bookings provides useful information about the aggregate amount our members and customers spend with Wheels Up versus our competitors.

For each of Total Gross Bookings and Private Jet Gross Bookings, the total gross spend by our members and customers is the amount invoiced to the member or customer and includes the cost of the flight and related services, such as catering, ground transportation, certain taxes, fees and surcharges. We use Total Gross Bookings and Private Jet Gross Bookings for historical period-to-period comparisons of our business and to identify trends, including relative to our competitors.

Live Flight Legs.  We define Live Flight Legs as the number of completed one-way revenue generating private jet flight legs in the applicable period, excluding empty repositioning legs, Group Charter Flights and Cargo Services. We believe Live Flight Legs is a useful metric to measure the scale and usage of our platform, and our ability to generate Flight revenue.

Private Jet Gross Bookings per Live Flight Leg.  We use Private Jet Gross Bookings per Live Flight Leg to measure the average gross spend by our members and customers on all private jet flight services under our membership program and charter offerings for each Live Flight Leg.

Utility. We define Utility for the applicable period as the total revenue generating flight hours flown on our controlled aircraft fleet, excluding empty repositioning legs, divided by the monthly average number of available aircraft in our controlled aircraft fleet. Utility is expressed as a monthly average. We measure the revenue generating flight hours for a given flight on our controlled aircraft as the actual flight time from takeoff to landing. We determine the number of aircraft in our controlled aircraft fleet available for revenue generating flights at the end of the applicable month and exclude aircraft then classified as held for sale. We use Utility to measure the efficiency of our operations, our ability to generate a return on our assets and the impact of our fleet modernization strategy.

Completion Rate.  We define Completion Rate as the percentage of total scheduled flights operated and completed, excluding customer-initiated flight cancellations.

On-Time Performance (A-30).  We define On-Time Performance (A-30) as the percentage of total flights flown that arrived within 30 minutes of the scheduled time, inclusive of air traffic control, weather, maintenance and customer delays, excluding all cancelled flights.

On-Time Performance (D-60).  We define On-Time Performance (D-60) as the percentage of total flights flown that departed within 60 minutes of the scheduled time, inclusive of air traffic control, weather, maintenance and customer delays, excluding all cancelled flights.

3+ Hour Delay Rate. We define 3+ Hour Delay Rate as the percentage of total flights flown that were impacted by a departure delay of longer than three hours after the scheduled departure time, inclusive of air traffic control, weather, maintenance and customer delays, excluding all cancelled flights.

Definitions of Non-GAAP Financial Measures

Adjusted EBITDA and Adjusted EBITDAR.  We calculate Adjusted EBITDA as Net income (loss) adjusted for (i) Interest income (expense), (ii) Income tax expense, (iii) Depreciation and amortization, (iv) Equity-based compensation expense and (v) other items not indicative of our ongoing operating performance, including but not limited to, restructuring and integration-related charges and non-cash gains and losses on sales of aircraft or other assets. We calculate Adjusted EBITDAR as Adjusted EBITDA, as further adjusted for aircraft lease costs.

We include Adjusted EBITDA and Adjusted EBITDAR as supplemental measures for assessing operating performance, to be used in conjunction with bonus program target achievement determinations, strategic internal planning, annual budgeting, allocating resources and making operating decisions, and to provide useful information for historical period-to-period comparisons of our business, as each measure removes the effect of certain non-cash expenses and other items not indicative of our ongoing operating performance.

Adjusted EBITDAR is included as a supplemental measure, because we believe it provides an alternate presentation to adjust for the effects of financing in general and the accounting effects of capital spending and acquisitions of aircraft, which may be acquired outright, acquired subject to acquisition debt, including under the Revolving Equipment Notes Facility (as defined in our SEC filings), by capital lease or by operating lease, each of which may vary significantly between periods and results in a different accounting presentation.

Beginning with the three months ended June 30, 2026, we began including (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt as adjustments in the reconciliation of each of Adjusted EBITDA and Adjusted EBITDAR to Net loss. Prior period Adjusted EBITDA and Adjusted EBITDAR amounts for the three and six months ended June 30, 2025 presented herein have been recast to reflect this change. Please refer to the heading titled "Update to Non-GAAP Definitions – Adjustments for Accounting Gains and Losses from Aircraft Sales" at the end of this press release for historical non-GAAP reconciliations of each of Adjusted EBITDA and Adjusted EBITDAR to Net loss for the quarterly periods beginning with the three months ended March 31, 2024 through the three months ended March 31, 2026 and for the years ended December 31, 2025 and 2024.

Adjusted Contribution and Adjusted Contribution Margin.  We calculate Adjusted Contribution as Gross profit (loss) excluding Depreciation and amortization and adjusted further for equity-based compensation included in Cost of revenue and other items included in Cost of revenue that are not indicative of our ongoing operating performance. Adjusted Contribution Margin is calculated by dividing Adjusted Contribution by total Revenue.

We include Adjusted Contribution and Adjusted Contribution Margin as supplemental measures for assessing operating performance and for the following: to be used to understand our ability to achieve profitability over time through scale and leveraging costs; and to provide useful information for historical period-to-period comparisons of our business and to identify trends.

Reconciliations of Non-GAAP Financial Measures

Adjusted EBITDA and Adjusted EBITDAR

The following tables reconcile Adjusted EBITDA and Adjusted EBITDAR to Net loss, which is the most directly comparable GAAP measure (in thousands):


Three Months Ended June 30,


Six Months Ended June 30,


2026


2025


2026


2025

Net loss

$   (107,249)


$    (82,299)


$ (190,207)


$ (181,612)

Add back (deduct):








Interest expense

32,950


22,084


58,257


41,964

Interest income

(566)


(836)


(808)


(1,984)

Income tax (benefit) expense

(119)


959


390


1,037

Other expense, net

61


470


72


169

Depreciation and amortization

12,120


13,490


23,834


33,700

Loss on divestiture

507



507


Impairment on legacy fleet retirement

12,736



12,736


Gain on sale of aircraft held for sale

(590)


(2,203)


(3,098)


(8,754)

Loss on extinguishment of debt

25


22


42


60

Loss (gain) loss on disposal of assets, net

4,555


20


4,672


(3,269)

Equity-based compensation expense

12,543


8,295


23,931


20,956

Integration and transformation expense(1)

185


183


680


1,366

Fleet modernization expense(2)


7,972



13,119

Legacy fleet retirement(3)

6,091



11,075


Other(4)

589


625


1,201


21,367

Adjusted EBITDA(5)

$    (26,162)


$    (31,218)


$  (56,716)


$  (61,881)

Aircraft lease costs(6)

6,228


3,918


15,990


9,276

Adjusted EBITDAR(5)

$    (19,934)


$    (27,300)


$  (40,726)


$  (52,605)

__________________

(1)

Consists of expenses associated with our global integration efforts, including charges for employee separation programs and third-party advisor costs.

(2)

Consists of expenses incurred in connection with the execution of our fleet modernization strategy first announced in October 2024, which primarily includes expenses associated with transitioning our Bombardier Challenger 300 series and Embraer Phenom 300 series aircraft to our operations and pilot training programs aligned to our fleet modernization strategy, as well as certain cash and non-cash costs incurred associated with exiting legacy private jet models.

(3)

Includes expenses related to the retirement of our legacy aircraft as part of our fleet transition and efficiency and cost reduction initiatives.

(4)

For the three and six months ended June 30, 2026, primarily consists of on-going lease costs for our former New York City corporate office space, which we vacated during the first quarter of 2025. For the six months ended June 30, 2025, primarily includes a one-time $20.2 million non-cash pre-tax right-of-use asset impairment charge associated with our former New York City corporate office space.

(5)

Beginning with the three months ended June 30, 2026, we began including (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt as adjustments in the reconciliation of each of Adjusted EBITDA and Adjusted EBITDAR to Net loss. Prior period Adjusted EBITDA and Adjusted EBITDAR amounts have been recast to reflect this change. Adjusted EBITDA and Adjusted EBITDAR, as previously reported without any adjustment for (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt, for the three months ended June 30, 2025, were $(29.0) million and $(25.1) million, respectively, and for the six months ended June 30, 2025, were $(53.2) million and $(43.9) million, respectively.

(6)

Aircraft lease costs are reflected in Cost of revenue on the condensed consolidated statement of operations for the applicable period.



Refer to "Supplemental Expense Information" below, for further information.

Adjusted Contribution and Adjusted Contribution Margin

The following tables reconcile Adjusted Contribution to Gross profit (loss), which is the most directly comparable GAAP measure (in thousands):


Three Months Ended June 30,


Six Months Ended June 30,


2026


2025


2026


2025

Revenue

$   181,999


$   189,637


$  350,921


$  367,167

Less: Cost of revenue

(160,314)


(173,955)


(319,510)


(332,379)

Less: Depreciation and amortization

(12,120)


(13,490)


(23,834)


(33,700)

Gross profit

9,565


2,192


7,577


1,088

Gross margin

5.3 %


1.2 %


2.2 %


0.3 %

Add back (deduct):








Depreciation and amortization

12,120


13,490


23,834


33,700

Equity-based compensation expense in Cost of revenue

60


100


110


178

Integration and transformation expense in Cost of revenue(1)



15


363

Fleet modernization expense in Cost of revenue(2)


7,725



10,782

Legacy fleet retirement-related expenses in Cost of revenue(3)

800



5,783


Other in Cost of revenue(4)


(437)



(600)

Adjusted Contribution

$     22,545


$     23,070


$    37,319


$    45,511

Adjusted Contribution Margin

12.4 %


12.2 %


10.6 %


12.4 %

__________________

(1)

Consists of expenses associated with our global integration efforts, including charges for employee separation programs.

(2)

Consists of expenses incurred in connection with the execution of our fleet modernization strategy, which primarily includes expenses associated with transitioning our Bombardier Challenger 300 series and Embraer Phenom 300 series aircraft to our operations and pilot training programs aligned to our fleet modernization strategy, as well as certain cash and non-cash costs incurred associated with exiting legacy private jet models.

(3)

Includes expenses related to the retirement of our legacy aircraft as part of our fleet transition and efficiency and cost reduction initiatives.

(4)

Consists of amounts recovered on Parts and supplies inventory reserved during prior periods related to Parts and supplies inventory deemed in excess after revision of future business needs associated with strategic business initiatives, including fleet modernization.

Supplemental Revenue Information


Three Months Ended June 30,


Change in

2026


2025


$


%

Membership

$            5,411


$            7,474


$          (2,063)


(28) %

Flight

157,709


158,330


(621)


— %

Other

18,879


23,833


(4,954)


(21) %

Total

$        181,999


$        189,637


$          (7,638)


(4) %






Six Months Ended June 30,


Change in

2026


2025


$


%

Membership

$          11,429


$          16,663


$           (5,234)


(31) %

Flight

301,247


305,898


(4,651)


(2) %

Other

38,245


44,606


(6,361)


(14) %

Total

$        350,921


$        367,167


$         (16,246)


(4) %

Supplemental Expense Information

(In thousands)

Three Months Ended June 30, 2026

Cost of
revenue


Technology and
development


Sales and
marketing


General and
administrative


Total

Equity-based compensation expense

$          60


$        301


$        236


$     11,946


$     12,543

Integration and transformation



185



185

Legacy fleet retirement

800




5,292


6,092

Other




589


589











(In thousands)

Six Months Ended June 30, 2026

Cost of
revenue


Technology and
development


Sales and
marketing


General and
administrative


Total

Equity-based compensation expense

$        110


$        464


$        567


$     22,790


$     23,931

Integration and transformation

15


32


429


204


680

Legacy fleet retirement

5,783




5,292


11,075

Other




1,201


1,201


(In thousands)

Three Months Ended June 30, 2025

Cost of
revenue


Technology and
development


Sales and
marketing


General and
administrative


Total

Equity-based compensation expense

$        100


$        330


$        259


$      7,606


$      8,295

Integration and transformation




183


183

Fleet modernization expense

7,725




247


7,972

Other

(437)




1,062


625











(In thousands)

Six Months Ended June 30, 2025

Cost of
revenue


Technology and
development


Sales and
marketing


General and
administrative


Total

Equity-based compensation expense

$        178


$        764


$        500


$     19,514


$     20,956

Integration and transformation

363



500


503


1,366

Fleet Modernization

10,782



72


2,265


13,119

Other

(600)




21,967


21,367

Update to Non-GAAP Definitions – Adjustments for Accounting Gains and Losses from Aircraft Sales

Beginning with the three months ended June 30, 2026, we began including (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt as adjustments in the reconciliation of each of Adjusted EBITDA and Adjusted EBITDAR to Net loss. (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt, as presented for purposes of the Adjusted EBITDA and Adjusted EBITDAR non-GAAP reconciliations, are non-operating items that are included in the computation of Net loss in the condensed consolidated statements of operations. Management believes that including (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt in the non-GAAP reconciliation of each of Adjusted EBITDA and Adjusted EBITDAR to Net loss improves the usefulness and clarity of our non-GAAP financial measures by removing the impact of accounting gains or losses generated from aircraft dispositions and related debt repayments that are not indicative of our core operating performance.

This update has no effect on any of our previously reported GAAP results. The historical non-GAAP reconciliations of each of Adjusted EBITDA and Adjusted EBITDAR to Net loss under the previous definition are included below, and are followed by tables that reflect the updated definition that adjusts for (Gain) loss on sale of aircraft held for sale and Loss on extinguishment of debt for such non-GAAP financial measures for the quarterly periods beginning with the three months ended March 31, 2024 through the three months ended March 31, 2026 and for the years ended December 31, 2025 and 2024.

Reconciliation of Adjusted EBITDA and Adjusted EBITDAR to Net income (loss) (Updated Definition – in thousands)


Three Months Ended


Year Ended


March 31,
2026


December 31,
2025


September 30,
2025


June 30,
2025


March 31,
2025


December 31,
2024


September 30,
2024


June 30,
2024


March 31,
2024


December 31,
2025


December 31,
2024

Net loss

$    (82,958)


$    (28,875)


$    (83,730)


$    (82,299)


$    (99,313)


$    (87,538)


$    (57,731)


$    (96,973)


$    (97,393)


$   (294,217)


$   (339,635)

Add back (deduct):






















Interest expense

25,307


24,996


23,510


22,084


19,880


18,089


16,041


16,667


14,555


90,470


65,352

Interest income

(242)


(405)


(631)


(836)


(1,148)


(922)


(907)


(285)


(56)


(3,020)


(2,170)

Income tax expense (benefit)

509


1,134


1,332


959


78


494


405


441


(114)


3,503


1,226

Other expense (income), net

11


1,248


(4)


470


(301)


218


149


221


129


1,413


717

Depreciation and amortization

11,714


13,545


13,926


13,490


20,210


13,074


12,484


15,593


15,395


61,171


56,546

Change in fair value of warrant liability






17


(107)


70


28



8

Loss (gain) on divestiture


152


(1,833)




1,400




(3,403)


(1,681)


(2,003)

Loss (gain) on disposal of assets, net

117


(1,211)


(480)


20


(3,289)


1,538


(70)


(136)


1,963


(4,960)


3,295

Equity-based compensation expense

11,388


11,975


12,499


8,295


12,661


12,613


7,885


14,268


11,211


45,430


45,977

Integration and transformation expense(1)

494


1,021


2,866


183


1,183






5,253


Fleet modernization expense(2)


9,008


8,697


7,972


5,147


28,135





30,824


28,135

Legacy fleet retirement(3)

4,984











Restructuring charges(4)






365


970


4,371


2,144



7,850

Atlanta Member Operations Center set-up expense(5)








458


3,023



3,481

Certificate consolidation expense(6)






794


1,143


3,674


1,138



6,749

Other(7)

613


340


624


625


20,742


416


(244)


4,276


2,151


22,331


6,599

Adjusted EBITDA (previous definition)

$    (28,063)


$     32,928


$    (23,224)


$    (29,037)


$    (24,150)


$    (11,307)


$    (19,982)


$    (37,355)


$    (49,229)


$    (43,483)


$   (117,873)

Aircraft lease costs(8)

9,762


3,980


3,573


3,918


5,358


8,133


8,387


8,596


8,143


16,829


33,260

Adjusted EBITDAR (previous definition)

$    (18,301)


$     36,908


$    (19,651)


$    (25,119)


$    (18,792)


$     (3,174)


$    (11,595)


$    (28,759)


$    (41,086)


$    (26,654)


$    (84,613)



Three Months Ended


Year Ended


March 31,
2026


December 31,
2025


September 30,
2025


June 30,
2025


March 31,
2025


December 31,
2024


September 30,
2024


June 30,
2024


March 31,
2024


December 31,
2025


December 31,
2024

Adjusted EBITDA (previous definition)

$    (28,063)


$     32,928


$    (23,224)


$    (29,037)


$    (24,150)


$    (11,307)


$    (19,982)


$    (37,355)


$    (49,229)


$    (43,483)


$   (117,873)

Adjustments:






















(Gain) loss on sale of aircraft held for sale

(2,508)


(39,272)


(3,737)


(2,203)


(6,551)


(1,942)


(190)


234


(2,724)


(51,763)


(4,622)

Loss on extinguishment of debt

(17)


(40)


(19)


(22)


(38)


(14,914)


(289)


(805)


(1,706)


(119)


(17,714)

Adjusted EBITDA (updated definition)

$    (30,588)


$     (6,384)


$    (26,980)


$    (31,262)


$    (30,739)


$    (28,163)


$    (20,461)


$    (37,926)


$    (53,659)


$    (95,365)


$   (140,209)
























Three Months Ended


Year Ended


March 31,
2026


December 31,
2025


September 30,
2025


June 30,
2025


March 31,
2025


December 31,
2024


September 30,
2024


June 30,
2024


March 31,
2024


December 31,
2025


December 31,
2024

Adjusted EBITDAR (previous definition)

$    (18,301)


$     36,908


$    (19,651)


$    (25,119)


$    (18,792)


$     (3,174)


$    (11,595)


$    (28,759)


$    (41,086)


$    (26,654)


$    (84,613)

Adjustments:






















(Gain) loss on sale of aircraft held for sale

(2,508)


(39,272)


(3,737)


(2,203)


(6,551)


(1,942)


(190)


234


(2,724)


(51,763)


(4,622)

Loss on extinguishment of debt

(17)


(40)


(19)


(22)


(38)


(14,914)


(289)


(805)


(1,706)


(119)


(17,714)

Adjusted EBITDAR (updated definition)

$    (20,826)


$     (2,404)


$    (23,407)


$    (27,344)


$    (25,381)


$    (20,030)


$    (12,074)


$    (29,330)


$    (45,516)


$    (78,536)


$   (106,949)

__________________

(1)

Consists of expenses associated with the Company's global integration efforts, including charges for employee separation programs and third-party advisor costs.

(2)

Consists of expenses incurred in connection with the execution of our fleet modernization strategy first announced in October 2024, which primarily includes expenses associated with transitioning the Embraer Phenom 300 series and Bombardier Challenger 300 series aircraft to our operations and pilot training programs aligned to our fleet modernization strategy, as well as certain cash and non-cash costs incurred associated with exiting legacy private jet models.

(3)

Includes expenses related to the retirement of our legacy aircraft as part of our fleet transition and efficiency and cost reduction initiatives.

(4)

Includes charges for contract termination fees and employee separation programs as part of our cost reduction and strategic business initiatives.

(5)

Consists of expenses associated with establishing our Member Operations Center located in the Atlanta, Georgia area and its operations, primarily including redundant operating expenses during the transition period, relocation expenses for employees and costs associated with onboarding new employees.

(6)

Consists of expenses incurred to execute the consolidation of our U.S. Federal Aviation Administration operating certificates, primarily related to pilot training and retention programs, and consultancy fees associated with planning and implementing the consolidation process.

(7)

For the three months ended March 31, 2026, primarily consists of on-going lease costs for our former New York City corporate office space, which we vacated during the first quarter of 2025.  For the three months ended March 31, 2025 and year ended December 31, 2025, includes a $20.2 million non-cash, pre-tax right-of-use asset impairment charge associated with vacating our former New York City corporate office space for a smaller, centralized location and related on-going lease costs for the vacated space.  For each of the three months ended March 31, 2024, June 30, 2024 and September 30, 2024 and the year ended December 31, 2024, includes collections of certain aged receivables, which were added back to Net loss in the reconciliation presented for the year ended December 31, 2022.  For the three months ended March 31, 2024 and year ended December 31, 2024, includes (i) reserves and/or write-off of certain aged receivables associated with the aircraft management business divested on September 30, 2023 and (ii) expenses associated with ongoing litigation matters.  For the three months ended June 30, 2024 and year ended December 31, 2024, includes amounts reserved during the second quarter of 2024 related to Parts and supplies inventory deemed in excess after revision of future business needs associated with strategic business initiatives.

(8)

Aircraft lease costs are reflected in Cost of revenue on the consolidated statement of operations for the applicable period. We started reporting Adjusted EBITDAR beginning with the three months ended March 31, 2025.

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/wheels-up-announces-second-quarter-results-302841978.html

SOURCE Wheels Up